EX.22-05.ALGO Production Budget

Weightless Inc. produces a small and large version of its popular electronic scale. The anticipated unit sales for the scales by sales region are as follows:

	Bath Scale		Gym Scale
East Region unit sales	27,700		36,900
West Region unit sales	29,900		31,400
Total	57,600		68,300

The finished goods inventory estimated for October 1 for the Bath and Gym scale models is 1,200 and 2,300 units, respectively.

The desired finished goods inventory for October 31 for the Bath and Gym scale models is 900 and 2,500 units, respectively.

Prepare a production budget for the Bath and Gym scales for the month ended October 31.